[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3.56%
YoY- 27.85%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 124,820 127,548 129,657 128,608 127,644 119,001 119,010 3.22%
PBT 5,932 11,501 10,657 11,816 11,800 10,223 11,840 -36.89%
Tax -1,016 -1,771 -1,390 -1,736 -1,348 -2,295 -3,342 -54.75%
NP 4,916 9,730 9,266 10,080 10,452 7,928 8,497 -30.54%
-
NP to SH 4,916 9,730 9,266 10,080 10,452 7,928 8,497 -30.54%
-
Tax Rate 17.13% 15.40% 13.04% 14.69% 11.42% 22.45% 28.23% -
Total Cost 119,904 117,818 120,390 118,528 117,192 111,073 110,513 5.58%
-
Net Worth 101,034 100,006 96,924 94,782 94,814 92,560 94,869 4.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,007 4,007 6,017 8,958 1,682 - -
Div Payout % - 30.91% 43.24% 59.70% 85.71% 21.23% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 101,034 100,006 96,924 94,782 94,814 92,560 94,869 4.28%
NOSH 75,398 75,193 75,135 75,223 74,657 56,097 55,805 22.19%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.94% 7.63% 7.15% 7.84% 8.19% 6.66% 7.14% -
ROE 4.87% 9.73% 9.56% 10.63% 11.02% 8.57% 8.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 165.55 169.63 172.57 170.97 170.97 212.13 213.26 -15.52%
EPS 6.52 12.94 12.33 13.40 14.00 10.65 15.23 -43.16%
DPS 0.00 4.00 5.33 8.00 12.00 3.00 0.00 -
NAPS 1.34 1.33 1.29 1.26 1.27 1.65 1.70 -14.65%
Adjusted Per Share Value based on latest NOSH - 75,843
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.77 36.56 37.16 36.86 36.58 34.11 34.11 3.21%
EPS 1.41 2.79 2.66 2.89 3.00 2.27 2.44 -30.59%
DPS 0.00 0.86 1.15 1.72 2.57 0.48 0.00 -
NAPS 0.2896 0.2866 0.2778 0.2716 0.2717 0.2653 0.2719 4.29%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.81 0.77 0.78 0.69 0.60 0.60 0.79 -
P/RPS 0.49 0.45 0.45 0.40 0.35 0.28 0.37 20.57%
P/EPS 12.42 5.95 6.32 5.15 4.29 4.25 5.19 78.81%
EY 8.05 16.81 15.81 19.42 23.33 23.55 19.27 -44.08%
DY 0.00 5.19 6.84 11.59 20.00 5.00 0.00 -
P/NAPS 0.60 0.58 0.60 0.55 0.47 0.36 0.46 19.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 19/11/03 07/08/03 16/05/03 19/02/03 21/11/02 -
Price 0.71 0.79 0.76 0.79 0.64 0.63 0.79 -
P/RPS 0.43 0.47 0.44 0.46 0.37 0.30 0.37 10.52%
P/EPS 10.89 6.11 6.16 5.90 4.57 4.46 5.19 63.82%
EY 9.18 16.38 16.23 16.96 21.88 22.43 19.27 -38.97%
DY 0.00 5.06 7.02 10.13 18.75 4.76 0.00 -
P/NAPS 0.53 0.59 0.59 0.63 0.50 0.38 0.46 9.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment